Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.19% first-year return on $107k initial cash invested.
-17.19%
Cash On Cash
3.36%
Cap Rate
0.5
DSCR
$2,576
Rent
-$1,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,576 income − $4,107 expenses = $1,531 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,576
Total Expenses
$4,107
Mortgage P&I
110%
$2,828
Property Taxes
16%
$409
Home Insurance
7%
$182
HOA
1%
$17
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0